Excel sheet format with formulas and not hard-coded values.

McCabe Corporation is expected to pay the following dividends over the next four years: $12,$11,$6, and $2.95. Afterward, the company pledges to maintain a constant 4.5 percent growth rate in dividends forever. If the required return on the stock is 9.3 percent, what is the current share price